[MELATI] YoY Quarter Result on 31-Aug-2012 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 244.55%
YoY- 599.0%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 24,487 70,475 80,851 46,105 34,169 54,415 57,877 -13.35%
PBT 2,779 3,351 8,071 6,615 843 2,368 5,482 -10.70%
Tax -482 -941 -1,791 -1,743 -146 -712 -544 -1.99%
NP 2,297 2,410 6,280 4,872 697 1,656 4,938 -11.97%
-
NP to SH 2,297 2,410 6,280 4,872 697 1,656 4,938 -11.97%
-
Tax Rate 17.34% 28.08% 22.19% 26.35% 17.32% 30.07% 9.92% -
Total Cost 22,190 68,065 74,571 41,233 33,472 52,759 52,939 -13.48%
-
Net Worth 181,845 177,452 161,793 150,828 145,408 139,199 119,961 7.17%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 2,093 3,297 2,996 1,795 1,802 1,800 2,999 -5.81%
Div Payout % 91.15% 136.82% 47.71% 36.86% 258.62% 108.70% 60.73% -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 181,845 177,452 161,793 150,828 145,408 139,199 119,961 7.17%
NOSH 119,635 119,900 119,847 119,705 120,172 120,000 119,961 -0.04%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 9.38% 3.42% 7.77% 10.57% 2.04% 3.04% 8.53% -
ROE 1.26% 1.36% 3.88% 3.23% 0.48% 1.19% 4.12% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 20.47 58.78 67.46 38.52 28.43 45.35 48.25 -13.31%
EPS 1.92 2.01 5.24 4.07 0.58 1.38 4.12 -11.94%
DPS 1.75 2.75 2.50 1.50 1.50 1.50 2.50 -5.76%
NAPS 1.52 1.48 1.35 1.26 1.21 1.16 1.00 7.22%
Adjusted Per Share Value based on latest NOSH - 119,705
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 20.41 58.73 67.38 38.42 28.47 45.35 48.23 -13.34%
EPS 1.91 2.01 5.23 4.06 0.58 1.38 4.12 -12.02%
DPS 1.74 2.75 2.50 1.50 1.50 1.50 2.50 -5.85%
NAPS 1.5154 1.4788 1.3483 1.2569 1.2117 1.16 0.9997 7.17%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.98 1.39 1.01 0.62 0.75 0.68 0.75 -
P/RPS 4.79 2.36 1.50 1.61 2.64 1.50 1.55 20.67%
P/EPS 51.04 69.15 19.27 15.23 129.31 49.28 18.22 18.72%
EY 1.96 1.45 5.19 6.56 0.77 2.03 5.49 -15.76%
DY 1.79 1.98 2.48 2.42 2.00 2.21 3.33 -9.82%
P/NAPS 0.64 0.94 0.75 0.49 0.62 0.59 0.75 -2.60%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/10/15 30/10/14 30/10/13 30/10/12 28/10/11 27/10/10 28/10/09 -
Price 0.92 1.32 1.04 0.60 0.80 0.62 0.74 -
P/RPS 4.49 2.25 1.54 1.56 2.81 1.37 1.53 19.64%
P/EPS 47.92 65.67 19.85 14.74 137.93 44.93 17.98 17.73%
EY 2.09 1.52 5.04 6.78 0.72 2.23 5.56 -15.04%
DY 1.90 2.08 2.40 2.50 1.87 2.42 3.38 -9.14%
P/NAPS 0.61 0.89 0.77 0.48 0.66 0.53 0.74 -3.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment